樓價

HK$

按揭成數

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

年期

年

利率

進階計算 - 負擔能力計算

每月其他還款

HK$

每月收入

HK$

計算

進階計算 - 年利率遞增計算

利率範圍

厘

遞增

厘

年利率遞增表

全期置業總支出 HK$19,201,833

每月供款
$77,256

首期

$-8,940,000

總貸款額

$16,940,000

總利息

$10,871,833

印花稅

$240,000

其他

$90,000

置業成本總預算

HK$-8,610,000

按月供比率計算

$154,510

置業成本總預算

HK$-8,610,000

首期

$-8,940,000
印花稅

$240,000
- AVD
  
  $240,000
律師費

$ 10,000
代理佣金

$80,000
按揭保險費

不適用

最低每月入息要求

按月供比率計算

$154,510

詳細供款表重置

免責聲明

本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的數據結果只作模擬性參考，其準確性不被保證。

筍盤推介

馬鞍山迎海第01期第03座

thumb_up

迎海!兩房半!靚景!靚裝修!

實

549 呎

@16,029

建

710 呎

@12,394

local_fire_department 至HIT

售$880 萬

實

549 呎

@16,029

建

710 呎

@12,394

售$880 萬

local_fire_department 至HIT

馬鞍山泓碧第02座

thumb_up

海景2房，上車首選

實

511 呎

@16,634

real_estate_agent 罕有放盤 verified 首置必買

售$850 萬

實

511 呎

@16,634

售$850 萬

real_estate_agent 罕有放盤 verified 首置必買

馬鞍山迎海

thumb_up

迎海 ***向南開揚園景,2房2廳***

實

496 呎

@14,718

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

售$730 萬

實

496 呎

@14,718

售$730 萬

local_fire_department 至HIT local_offer 低水筍價 verified 首置必買 pets 愛竉必選

馬鞍山翠擁華庭第03座

thumb_up

高層開揚海景

實

702 呎

@12,251

建

905 呎

@9,503

local_fire_department 至HIT

售$860 萬

實

702 呎

@12,251

建

905 呎

@9,503

售$860 萬

local_fire_department 至HIT

大埔逸瓏灣 8

thumb_up

逸瓏灣 8 鄰近科學園新樓齡 2房

實

543 呎

@14,733

local_fire_department 至HIT

售$800 萬

實

543 呎

@14,733

售$800 萬

local_fire_department 至HIT

馬鞍山聽濤雅苑第08座

thumb_up

聽濤雅苑__極高層無敵海景

實

660 呎

@13,030

建

819 呎

@10,501

real_estate_agent 罕有放盤 verified 首置必買

售$860 萬

實

660 呎

@13,030

建

819 呎

@10,501

售$860 萬

real_estate_agent 罕有放盤 verified 首置必買

沙田文禮閣

thumb_up

大圍站旁三房套, 旺中帶靜

實

622 呎

@12,058

建

736 呎

@10,190

local_offer 低水筍價

售$750 萬

實

622 呎

@12,058

建

736 呎

@10,190

售$750 萬

local_offer 低水筍價

VR實景

沙田銀禧花園銀禧閣

thumb_up

♦️移民急讓 - 還價即成♦️東南【內覆式3房】 .

實

665 呎

@11,128

建

1,094 呎

@6,764

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

售$740 萬

實

665 呎

@11,128

建

1,094 呎

@6,764

售$740 萬

local_fire_department 至HIT vpn_key 有匙即睇 flight_takeoff 移民急讓 pets 愛竉必選

粉嶺牽晴間

thumb_up

牽晴間【三房套房】換樓必睇

實

575 呎

@13,043

建

785 呎

@9,554

real_estate_agent 罕有放盤 pets 愛竉必選

售$750 萬

實

575 呎

@13,043

建

785 呎

@9,554

售$750 萬

real_estate_agent 罕有放盤 pets 愛竉必選

沙田濱景花園

thumb_up

罕有高層大單邊開揚河景🌊🌊　裝修新淨舒適👍👍

實

544 呎

@13,419

建

659 呎

@11,077

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

售$730 萬

實

544 呎

@13,419

建

659 呎

@11,077

售$730 萬

real_estate_agent 罕有放盤 hotel_class 樓王 pets 愛竉必選

VR實景

馬鞍山迎海第02期星灣第19座

thumb_up

迎海第02期星灣高層靚裝筍

實

497 呎

@14,085

vpn_key 有匙即睇

售$700 萬

實

497 呎

@14,085

售$700 萬

vpn_key 有匙即睇

KOL實拍 VR實景

沙田沙田第一城

thumb_up

奇豐精選大廳有裝有露台東南園景人見人愛實盤可約睇

實

819 呎

@10,989

建

980 呎

@9,184

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

售$900 萬

實

819 呎

@10,989

建

980 呎

@9,184

售$900 萬

local_fire_department 至HIT directions_run 日內即走 real_estate_agent 罕有放盤 local_offer 低水筍價

利率	15年	20年	25年	30年
1.000	$101,385	$77,906	$63,842	$54,486
1.500	$105,154	$81,743	$67,749	$58,463
2.000	$109,010	$85,697	$71,801	$62,614
2.500	$112,954	$89,766	$75,996	$66,933
3.000	$116,985	$93,949	$80,331	$71,420
3.500	$121,101	$98,245	$84,806	$76,068
3.625	$122,144	$99,337	$85,946	$77,255
4.000	$125,303	$102,653	$89,416	$80,874
4.500	$129,590	$107,171	$94,158	$85,832
5.000	$133,960	$111,797	$99,030	$90,938
5.500	$138,414	$116,528	$104,026	$96,183
6.000	$142,949	$121,363	$109,145	$101,564

每月供款$77,256

年期

30年

貸款金額

$16,940,000

總利息

$10,871,833

總貸款連利息

$27,811,833

第1年

期#	本期利息	本金還款	供款	尚欠本金
1	$51,173	$26,082	$77,255	$16,913,918
2	$51,094	$26,161	$77,255	$16,887,757
3	$51,015	$26,240	$77,255	$16,861,517
4	$50,936	$26,319	$77,255	$16,835,198
5	$50,856	$26,399	$77,255	$16,808,799
6	$50,777	$26,479	$77,255	$16,782,320
7	$50,697	$26,558	$77,255	$16,755,762
8	$50,616	$26,639	$77,255	$16,729,123
9	$50,536	$26,719	$77,255	$16,702,404
10	$50,455	$26,800	$77,255	$16,675,604
11	$50,374	$26,881	$77,255	$16,648,723
12	$50,293	$26,962	$77,255	$16,621,761

第1年供款共

$927,061

第1年利息

$608,822

第1年共還本金

$318,239

第2年

期#	本期利息	本金還款	供款	尚欠本金
13	$50,212	$27,044	$77,255	$16,594,718
14	$50,130	$27,125	$77,255	$16,567,592
15	$50,048	$27,207	$77,255	$16,540,385
16	$49,966	$27,289	$77,255	$16,513,096
17	$49,883	$27,372	$77,255	$16,485,724
18	$49,801	$27,454	$77,255	$16,458,270
19	$49,718	$27,537	$77,255	$16,430,732
20	$49,635	$27,621	$77,255	$16,403,112
21	$49,551	$27,704	$77,255	$16,375,408
22	$49,467	$27,788	$77,255	$16,347,620
23	$49,383	$27,872	$77,255	$16,319,748
24	$49,299	$27,956	$77,255	$16,291,792

第2年供款共

$927,061

第2年利息

$597,092

第2年共還本金

$329,969

第3年

期#	本期利息	本金還款	供款	尚欠本金
25	$49,215	$28,040	$77,255	$16,263,752
26	$49,130	$28,125	$77,255	$16,235,627
27	$49,045	$28,210	$77,255	$16,207,417
28	$48,960	$28,295	$77,255	$16,179,122
29	$48,874	$28,381	$77,255	$16,150,741
30	$48,789	$28,466	$77,255	$16,122,275
31	$48,703	$28,552	$77,255	$16,093,722
32	$48,616	$28,639	$77,255	$16,065,084
33	$48,530	$28,725	$77,255	$16,036,359
34	$48,443	$28,812	$77,255	$16,007,547
35	$48,356	$28,899	$77,255	$15,978,648
36	$48,269	$28,986	$77,255	$15,949,662

第3年供款共

$927,061

第3年利息

$584,930

第3年共還本金

$342,131

第4年

期#	本期利息	本金還款	供款	尚欠本金
37	$48,181	$29,074	$77,255	$15,920,588
38	$48,093	$29,162	$77,255	$15,891,426
39	$48,005	$29,250	$77,255	$15,862,176
40	$47,917	$29,338	$77,255	$15,832,838
41	$47,828	$29,427	$77,255	$15,803,411
42	$47,739	$29,516	$77,255	$15,773,896
43	$47,650	$29,605	$77,255	$15,744,291
44	$47,561	$29,694	$77,255	$15,714,597
45	$47,471	$29,784	$77,255	$15,684,813
46	$47,381	$29,874	$77,255	$15,654,939
47	$47,291	$29,964	$77,255	$15,624,975
48	$47,200	$30,055	$77,255	$15,594,920

第4年供款共

$927,061

第4年利息

$572,320

第4年共還本金

$354,741

第5年

期#	本期利息	本金還款	供款	尚欠本金
49	$47,110	$30,145	$77,255	$15,564,775
50	$47,019	$30,236	$77,255	$15,534,538
51	$46,927	$30,328	$77,255	$15,504,211
52	$46,836	$30,419	$77,255	$15,473,791
53	$46,744	$30,511	$77,255	$15,443,280
54	$46,652	$30,604	$77,255	$15,412,676
55	$46,559	$30,696	$77,255	$15,381,980
56	$46,466	$30,789	$77,255	$15,351,192
57	$46,373	$30,882	$77,255	$15,320,310
58	$46,280	$30,975	$77,255	$15,289,335
59	$46,187	$31,069	$77,255	$15,258,266
60	$46,093	$31,162	$77,255	$15,227,104

第5年供款共

$927,061

第5年利息

$559,245

第5年共還本金

$367,816

第6年

期#	本期利息	本金還款	供款	尚欠本金
61	$45,999	$31,257	$77,255	$15,195,847
62	$45,904	$31,351	$77,255	$15,164,496
63	$45,809	$31,446	$77,255	$15,133,051
64	$45,714	$31,541	$77,255	$15,101,510
65	$45,619	$31,636	$77,255	$15,069,874
66	$45,524	$31,732	$77,255	$15,038,143
67	$45,428	$31,827	$77,255	$15,006,315
68	$45,332	$31,924	$77,255	$14,974,392
69	$45,235	$32,020	$77,255	$14,942,372
70	$45,138	$32,117	$77,255	$14,910,255
71	$45,041	$32,214	$77,255	$14,878,041
72	$44,944	$32,311	$77,255	$14,845,730

第6年供款共

$927,061

第6年利息

$545,688

第6年共還本金

$381,374

第7年

期#	本期利息	本金還款	供款	尚欠本金
73	$44,846	$32,409	$77,255	$14,813,322
74	$44,749	$32,507	$77,255	$14,780,815
75	$44,650	$32,605	$77,255	$14,748,211
76	$44,552	$32,703	$77,255	$14,715,507
77	$44,453	$32,802	$77,255	$14,682,705
78	$44,354	$32,901	$77,255	$14,649,804
79	$44,255	$33,000	$77,255	$14,616,804
80	$44,155	$33,100	$77,255	$14,583,704
81	$44,055	$33,200	$77,255	$14,550,503
82	$43,955	$33,300	$77,255	$14,517,203
83	$43,854	$33,401	$77,255	$14,483,802
84	$43,753	$33,502	$77,255	$14,450,300

第7年供款共

$927,061

第7年利息

$531,631

第7年共還本金

$395,430

第8年

期#	本期利息	本金還款	供款	尚欠本金
85	$43,652	$33,603	$77,255	$14,416,697
86	$43,550	$33,705	$77,255	$14,382,992
87	$43,449	$33,806	$77,255	$14,349,186
88	$43,346	$33,909	$77,255	$14,315,277
89	$43,244	$34,011	$77,255	$14,281,266
90	$43,141	$34,114	$77,255	$14,247,152
91	$43,038	$34,217	$77,255	$14,212,936
92	$42,935	$34,320	$77,255	$14,178,615
93	$42,831	$34,424	$77,255	$14,144,192
94	$42,727	$34,528	$77,255	$14,109,664
95	$42,623	$34,632	$77,255	$14,075,032
96	$42,518	$34,737	$77,255	$14,040,295

第8年供款共

$927,061

第8年利息

$517,056

第8年共還本金

$410,005

第9年

期#	本期利息	本金還款	供款	尚欠本金
97	$42,413	$34,842	$77,255	$14,005,453
98	$42,308	$34,947	$77,255	$13,970,506
99	$42,203	$35,053	$77,255	$13,935,454
100	$42,097	$35,158	$77,255	$13,900,295
101	$41,990	$35,265	$77,255	$13,865,031
102	$41,884	$35,371	$77,255	$13,829,659
103	$41,777	$35,478	$77,255	$13,794,181
104	$41,670	$35,585	$77,255	$13,758,596
105	$41,562	$35,693	$77,255	$13,722,904
106	$41,455	$35,800	$77,255	$13,687,103
107	$41,346	$35,909	$77,255	$13,651,194
108	$41,238	$36,017	$77,255	$13,615,177

第9年供款共

$927,061

第9年利息

$501,944

第9年共還本金

$425,117

第10年

期#	本期利息	本金還款	供款	尚欠本金
109	$41,129	$36,126	$77,255	$13,579,051
110	$41,020	$36,235	$77,255	$13,542,816
111	$40,911	$36,344	$77,255	$13,506,472
112	$40,801	$36,454	$77,255	$13,470,018
113	$40,691	$36,564	$77,255	$13,433,453
114	$40,580	$36,675	$77,255	$13,396,778
115	$40,469	$36,786	$77,255	$13,359,993
116	$40,358	$36,897	$77,255	$13,323,096
117	$40,247	$37,008	$77,255	$13,286,088
118	$40,135	$37,120	$77,255	$13,248,968
119	$40,023	$37,232	$77,255	$13,211,735
120	$39,910	$37,345	$77,255	$13,174,391

第10年供款共

$927,061

第10年利息

$486,275

第10年共還本金

$440,787

第11年

期#	本期利息	本金還款	供款	尚欠本金
121	$39,798	$37,457	$77,255	$13,136,933
122	$39,684	$37,571	$77,255	$13,099,363
123	$39,571	$37,684	$77,255	$13,061,679
124	$39,457	$37,798	$77,255	$13,023,881
125	$39,343	$37,912	$77,255	$12,985,969
126	$39,228	$38,027	$77,255	$12,947,942
127	$39,114	$38,142	$77,255	$12,909,800
128	$38,998	$38,257	$77,255	$12,871,544
129	$38,883	$38,372	$77,255	$12,833,171
130	$38,767	$38,488	$77,255	$12,794,683
131	$38,651	$38,604	$77,255	$12,756,079
132	$38,534	$38,721	$77,255	$12,717,358

第11年供款共

$927,061

第11年利息

$470,028

第11年共還本金

$457,033

第12年

期#	本期利息	本金還款	供款	尚欠本金
133	$38,417	$38,838	$77,255	$12,678,520
134	$38,300	$38,955	$77,255	$12,639,564
135	$38,182	$39,073	$77,255	$12,600,491
136	$38,064	$39,191	$77,255	$12,561,300
137	$37,946	$39,309	$77,255	$12,521,990
138	$37,827	$39,428	$77,255	$12,482,562
139	$37,708	$39,547	$77,255	$12,443,015
140	$37,588	$39,667	$77,255	$12,403,348
141	$37,468	$39,787	$77,255	$12,363,561
142	$37,348	$39,907	$77,255	$12,323,655
143	$37,228	$40,027	$77,255	$12,283,627
144	$37,107	$40,148	$77,255	$12,243,479

第12年供款共

$927,061

第12年利息

$453,182

第12年共還本金

$473,879

第13年

期#	本期利息	本金還款	供款	尚欠本金
145	$36,986	$40,270	$77,255	$12,203,209
146	$36,864	$40,391	$77,255	$12,162,818
147	$36,742	$40,513	$77,255	$12,122,305
148	$36,619	$40,636	$77,255	$12,081,669
149	$36,497	$40,758	$77,255	$12,040,911
150	$36,374	$40,882	$77,255	$12,000,029
151	$36,250	$41,005	$77,255	$11,959,024
152	$36,126	$41,129	$77,255	$11,917,895
153	$36,002	$41,253	$77,255	$11,876,642
154	$35,877	$41,378	$77,255	$11,835,265
155	$35,752	$41,503	$77,255	$11,793,762
156	$35,627	$41,628	$77,255	$11,752,134

第13年供款共

$927,061

第13年利息

$435,716

第13年共還本金

$491,345

第14年

期#	本期利息	本金還款	供款	尚欠本金
157	$35,501	$41,754	$77,255	$11,710,380
158	$35,375	$41,880	$77,255	$11,668,500
159	$35,249	$42,006	$77,255	$11,626,493
160	$35,122	$42,133	$77,255	$11,584,360
161	$34,994	$42,261	$77,255	$11,542,099
162	$34,867	$42,388	$77,255	$11,499,711
163	$34,739	$42,516	$77,255	$11,457,195
164	$34,610	$42,645	$77,255	$11,414,550
165	$34,481	$42,774	$77,255	$11,371,776
166	$34,352	$42,903	$77,255	$11,328,873
167	$34,223	$43,032	$77,255	$11,285,841
168	$34,093	$43,162	$77,255	$11,242,679

第14年供款共

$927,061

第14年利息

$417,606

第14年共還本金

$509,455

第15年

期#	本期利息	本金還款	供款	尚欠本金
169	$33,962	$43,293	$77,255	$11,199,386
170	$33,831	$43,424	$77,255	$11,155,962
171	$33,700	$43,555	$77,255	$11,112,407
172	$33,569	$43,686	$77,255	$11,068,721
173	$33,437	$43,818	$77,255	$11,024,903
174	$33,304	$43,951	$77,255	$10,980,952
175	$33,172	$44,083	$77,255	$10,936,868
176	$33,038	$44,217	$77,255	$10,892,652
177	$32,905	$44,350	$77,255	$10,848,302
178	$32,771	$44,484	$77,255	$10,803,817
179	$32,637	$44,619	$77,255	$10,759,199
180	$32,502	$44,753	$77,255	$10,714,445

第15年供款共

$927,061

第15年利息

$398,828

第15年共還本金

$528,233

第16年

期#	本期利息	本金還款	供款	尚欠本金
181	$32,367	$44,889	$77,255	$10,669,557
182	$32,231	$45,024	$77,255	$10,624,533
183	$32,095	$45,160	$77,255	$10,579,373
184	$31,959	$45,297	$77,255	$10,534,076
185	$31,822	$45,433	$77,255	$10,488,643
186	$31,684	$45,571	$77,255	$10,443,072
187	$31,547	$45,708	$77,255	$10,397,364
188	$31,409	$45,846	$77,255	$10,351,517
189	$31,270	$45,985	$77,255	$10,305,532
190	$31,131	$46,124	$77,255	$10,259,409
191	$30,992	$46,263	$77,255	$10,213,146
192	$30,852	$46,403	$77,255	$10,166,743

第16年供款共

$927,061

第16年利息

$379,358

第16年共還本金

$547,703

第17年

期#	本期利息	本金還款	供款	尚欠本金
193	$30,712	$46,543	$77,255	$10,120,200
194	$30,571	$46,684	$77,255	$10,073,516
195	$30,430	$46,825	$77,255	$10,026,691
196	$30,289	$46,966	$77,255	$9,979,725
197	$30,147	$47,108	$77,255	$9,932,617
198	$30,005	$47,250	$77,255	$9,885,367
199	$29,862	$47,393	$77,255	$9,837,974
200	$29,719	$47,536	$77,255	$9,790,438
201	$29,575	$47,680	$77,255	$9,742,758
202	$29,431	$47,824	$77,255	$9,694,934
203	$29,287	$47,968	$77,255	$9,646,966
204	$29,142	$48,113	$77,255	$9,598,852

第17年供款共

$927,061

第17年利息

$359,171

第17年共還本金

$567,890

第18年

期#	本期利息	本金還款	供款	尚欠本金
205	$28,997	$48,259	$77,255	$9,550,594
206	$28,851	$48,404	$77,255	$9,502,190
207	$28,705	$48,551	$77,255	$9,453,639
208	$28,558	$48,697	$77,255	$9,404,942
209	$28,411	$48,844	$77,255	$9,356,097
210	$28,263	$48,992	$77,255	$9,307,106
211	$28,115	$49,140	$77,255	$9,257,966
212	$27,967	$49,288	$77,255	$9,208,677
213	$27,818	$49,437	$77,255	$9,159,240
214	$27,669	$49,587	$77,255	$9,109,654
215	$27,519	$49,736	$77,255	$9,059,917
216	$27,368	$49,887	$77,255	$9,010,031

第18年供款共

$927,061

第18年利息

$338,239

第18年共還本金

$588,822

第19年

期#	本期利息	本金還款	供款	尚欠本金
217	$27,218	$50,037	$77,255	$8,959,993
218	$27,067	$50,188	$77,255	$8,909,805
219	$26,915	$50,340	$77,255	$8,859,465
220	$26,763	$50,492	$77,255	$8,808,973
221	$26,610	$50,645	$77,255	$8,758,328
222	$26,457	$50,798	$77,255	$8,707,530
223	$26,304	$50,951	$77,255	$8,656,579
224	$26,150	$51,105	$77,255	$8,605,474
225	$25,996	$51,259	$77,255	$8,554,215
226	$25,841	$51,414	$77,255	$8,502,801
227	$25,686	$51,570	$77,255	$8,451,231
228	$25,530	$51,725	$77,255	$8,399,506

第19年供款共

$927,061

第19年利息

$316,536

第19年共還本金

$610,525

第20年

期#	本期利息	本金還款	供款	尚欠本金
229	$25,374	$51,882	$77,255	$8,347,624
230	$25,217	$52,038	$77,255	$8,295,586
231	$25,060	$52,196	$77,255	$8,243,390
232	$24,902	$52,353	$77,255	$8,191,037
233	$24,744	$52,511	$77,255	$8,138,526
234	$24,585	$52,670	$77,255	$8,085,856
235	$24,426	$52,829	$77,255	$8,033,027
236	$24,266	$52,989	$77,255	$7,980,038
237	$24,106	$53,149	$77,255	$7,926,889
238	$23,946	$53,309	$77,255	$7,873,580
239	$23,785	$53,470	$77,255	$7,820,110
240	$23,623	$53,632	$77,255	$7,766,478

第20年供款共

$927,061

第20年利息

$294,033

第20年共還本金

$633,028

第21年

期#	本期利息	本金還款	供款	尚欠本金
241	$23,461	$53,794	$77,255	$7,712,684
242	$23,299	$53,956	$77,255	$7,658,728
243	$23,136	$54,119	$77,255	$7,604,608
244	$22,972	$54,283	$77,255	$7,550,326
245	$22,808	$54,447	$77,255	$7,495,879
246	$22,644	$54,611	$77,255	$7,441,268
247	$22,479	$54,776	$77,255	$7,386,491
248	$22,313	$54,942	$77,255	$7,331,550
249	$22,147	$55,108	$77,255	$7,276,442
250	$21,981	$55,274	$77,255	$7,221,168
251	$21,814	$55,441	$77,255	$7,165,727
252	$21,646	$55,609	$77,255	$7,110,118

第21年供款共

$927,061

第21年利息

$270,701

第21年共還本金

$656,360

第22年

期#	本期利息	本金還款	供款	尚欠本金
253	$21,478	$55,777	$77,255	$7,054,341
254	$21,310	$55,945	$77,255	$6,998,396
255	$21,141	$56,114	$77,255	$6,942,282
256	$20,971	$56,284	$77,255	$6,885,998
257	$20,801	$56,454	$77,255	$6,829,545
258	$20,631	$56,624	$77,255	$6,772,921
259	$20,460	$56,795	$77,255	$6,716,125
260	$20,288	$56,967	$77,255	$6,659,159
261	$20,116	$57,139	$77,255	$6,602,020
262	$19,944	$57,311	$77,255	$6,544,708
263	$19,770	$57,485	$77,255	$6,487,224
264	$19,597	$57,658	$77,255	$6,429,565

第22年供款共

$927,061

第22年利息

$246,509

第22年共還本金

$680,553

第23年

期#	本期利息	本金還款	供款	尚欠本金
265	$19,423	$57,832	$77,255	$6,371,733
266	$19,248	$58,007	$77,255	$6,313,726
267	$19,073	$58,182	$77,255	$6,255,543
268	$18,897	$58,358	$77,255	$6,197,185
269	$18,721	$58,534	$77,255	$6,138,651
270	$18,544	$58,711	$77,255	$6,079,940
271	$18,366	$58,889	$77,255	$6,021,051
272	$18,189	$59,066	$77,255	$5,961,985
273	$18,010	$59,245	$77,255	$5,902,740
274	$17,831	$59,424	$77,255	$5,843,316
275	$17,652	$59,603	$77,255	$5,783,712
276	$17,472	$59,783	$77,255	$5,723,929

第23年供款共

$927,061

第23年利息

$221,425

第23年共還本金

$705,637

第24年

期#	本期利息	本金還款	供款	尚欠本金
277	$17,291	$59,964	$77,255	$5,663,965
278	$17,110	$60,145	$77,255	$5,603,820
279	$16,928	$60,327	$77,255	$5,543,493
280	$16,746	$60,509	$77,255	$5,482,984
281	$16,563	$60,692	$77,255	$5,422,292
282	$16,380	$60,875	$77,255	$5,361,416
283	$16,196	$61,059	$77,255	$5,300,357
284	$16,011	$61,244	$77,255	$5,239,114
285	$15,826	$61,429	$77,255	$5,177,685
286	$15,641	$61,614	$77,255	$5,116,071
287	$15,455	$61,800	$77,255	$5,054,271
288	$15,268	$61,987	$77,255	$4,992,284

第24年供款共

$927,061

第24年利息

$195,416

第24年共還本金

$731,645

第25年

期#	本期利息	本金還款	供款	尚欠本金
289	$15,081	$62,174	$77,255	$4,930,109
290	$14,893	$62,362	$77,255	$4,867,747
291	$14,705	$62,550	$77,255	$4,805,197
292	$14,516	$62,739	$77,255	$4,742,458
293	$14,326	$62,929	$77,255	$4,679,529
294	$14,136	$63,119	$77,255	$4,616,410
295	$13,945	$63,310	$77,255	$4,553,100
296	$13,754	$63,501	$77,255	$4,489,599
297	$13,562	$63,693	$77,255	$4,425,906
298	$13,370	$63,885	$77,255	$4,362,021
299	$13,177	$64,078	$77,255	$4,297,943
300	$12,983	$64,272	$77,255	$4,233,671

第25年供款共

$927,061

第25年利息

$168,449

第25年共還本金

$758,612

第26年

期#	本期利息	本金還款	供款	尚欠本金
301	$12,789	$64,466	$77,255	$4,169,205
302	$12,594	$64,661	$77,255	$4,104,545
303	$12,399	$64,856	$77,255	$4,039,689
304	$12,203	$65,052	$77,255	$3,974,637
305	$12,007	$65,248	$77,255	$3,909,388
306	$11,810	$65,445	$77,255	$3,843,943
307	$11,612	$65,643	$77,255	$3,778,300
308	$11,414	$65,841	$77,255	$3,712,458
309	$11,215	$66,040	$77,255	$3,646,418
310	$11,015	$66,240	$77,255	$3,580,178
311	$10,815	$66,440	$77,255	$3,513,738
312	$10,614	$66,641	$77,255	$3,447,097

第26年供款共

$927,061

第26年利息

$140,487

第26年共還本金

$786,574

第27年

期#	本期利息	本金還款	供款	尚欠本金
313	$10,413	$66,842	$77,255	$3,380,255
314	$10,211	$67,044	$77,255	$3,313,212
315	$10,009	$67,246	$77,255	$3,245,965
316	$9,806	$67,450	$77,255	$3,178,516
317	$9,602	$67,653	$77,255	$3,110,862
318	$9,397	$67,858	$77,255	$3,043,005
319	$9,192	$68,063	$77,255	$2,974,942
320	$8,987	$68,268	$77,255	$2,906,674
321	$8,781	$68,475	$77,255	$2,838,199
322	$8,574	$68,681	$77,255	$2,769,518
323	$8,366	$68,889	$77,255	$2,700,629
324	$8,158	$69,097	$77,255	$2,631,532

第27年供款共

$927,061

第27年利息

$111,496

第27年共還本金

$815,566

第28年

期#	本期利息	本金還款	供款	尚欠本金
325	$7,949	$69,306	$77,255	$2,562,226
326	$7,740	$69,515	$77,255	$2,492,711
327	$7,530	$69,725	$77,255	$2,422,986
328	$7,319	$69,936	$77,255	$2,353,051
329	$7,108	$70,147	$77,255	$2,282,904
330	$6,896	$70,359	$77,255	$2,212,545
331	$6,684	$70,571	$77,255	$2,141,973
332	$6,471	$70,785	$77,255	$2,071,189
333	$6,257	$70,998	$77,255	$2,000,191
334	$6,042	$71,213	$77,255	$1,928,978
335	$5,827	$71,428	$77,255	$1,857,550
336	$5,611	$71,644	$77,255	$1,785,906

第28年供款共

$927,061

第28年利息

$81,435

第28年共還本金

$845,626

第29年

期#	本期利息	本金還款	供款	尚欠本金
337	$5,395	$71,860	$77,255	$1,714,046
338	$5,178	$72,077	$77,255	$1,641,969
339	$4,960	$72,295	$77,255	$1,569,674
340	$4,742	$72,513	$77,255	$1,497,160
341	$4,523	$72,732	$77,255	$1,424,428
342	$4,303	$72,952	$77,255	$1,351,476
343	$4,083	$73,173	$77,255	$1,278,303
344	$3,862	$73,394	$77,255	$1,204,910
345	$3,640	$73,615	$77,255	$1,131,294
346	$3,417	$73,838	$77,255	$1,057,457
347	$3,194	$74,061	$77,255	$983,396
348	$2,971	$74,284	$77,255	$909,112

第29年供款共

$927,061

第29年利息

$50,267

第29年共還本金

$876,794

第30年

期#	本期利息	本金還款	供款	尚欠本金
349	$2,746	$74,509	$77,255	$834,603
350	$2,521	$74,734	$77,255	$759,869
351	$2,295	$74,960	$77,255	$684,909
352	$2,069	$75,186	$77,255	$609,723
353	$1,842	$75,413	$77,255	$534,310
354	$1,614	$75,641	$77,255	$458,669
355	$1,386	$75,870	$77,255	$382,799
356	$1,156	$76,099	$77,255	$306,701
357	$926	$76,329	$77,255	$230,372
358	$696	$76,559	$77,255	$153,813
359	$465	$76,790	$77,255	$77,022
360	$233	$77,022	$77,255	$0

第30年供款共

$927,061

第30年利息

$17,949

第30年共還本金

$909,112

receipt_long 詳細供款表 request_quote 支出一覽 restart_alt 重置

放盤搵盤

分享

樓價

按揭成數

按揭保險費 info

全期置業總支出 HK$19,201,833

免責聲明

筍盤推介

按揭保險費
info